Deal numbers
- Est. cap rate
- 2.5%
- Assumed rent, all units
- $4,500/mo
- Units
- 2
- Price per unit
- $550,000
- Est. annual NOI
- $27,000
- Expense assumption
- 50%
Estimates only, based on HUD Fair Market Rents (a conservative 40th percentile floor) and a standard 50% operating expense assumption. Not a guarantee of income or value. Ask Alex for a pro forma using comparable rent data.
Run your own numbers
Adjust the assumptions to see cash flow and cash on cash return.
- Effective gross income
- $51,300
- Operating expenses
- $25,650
- Net operating income
- $25,650
- Annual debt service
- $65,865
- Annual cash flow
- -$40,215
- Cash on cash return
- -14.6%
- Down payment
- $275,000
Illustration only, using a 30 year loan and your assumptions above. Not a loan offer, financial advice, or a guarantee. Confirm financing and actual rents independently.
Property details
- Type
- Duplex
- Bedrooms
- 2
- Building size
- 2,890 sqft
- Lot size
- 10,131 sqft
- Year built
- 1956
- Stories
- 1
- Garage spaces
- 4
- Pool
- None
- Status
- Active
- Days on market
- 0
- MLS #
- 249072334
About this property
Duplex with Great Income Potential in the Heart of Carson! Bring your vision and creativity to this exceptional investment opportunity in the heart of Carson! This duplex offers tremendous potential for investors or buyers looking to create additional income. Conveniently located near major freeways and within walking distance of an elementary and middle school, this property is ready for its next chapter. The main residence features 4 bedrooms, 2 bathrooms, plus additional space with the potential for another bedroom. It also includes a covered 2-car carport. The rear unit offers 2 bedrooms, 1 bathroom, a full kitchen, two separate entrances, and its own covered 2-car garage, providing excellent possibilities for rental income or multigenerational living. Situated on an expansive lot of over 10,000 square feet, the property features a spacious backyard with fruit trees and a variety of homegrown fruits and vegetables, creating a wonderful outdoor space with plenty of room to enjoy. With two living units, generous parking, and a large lot, this property offers exciting possibilities for investors, extended families, or buyers looking to add value through improvements. A fantastic opportunity to unlock the potential of this Carson duplex! Bring your imagination and make this property your next investment success!
Location
803 E Hadler Street
Carson, Los Angeles, CA, 90745